Maryland
|
|
46-4654479
|
(State or other jurisdiction of incorporation)
|
|
(IRS Employer Identification No.)
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
____________________
|
_________________
|
____________________
|
None
|
None
|
None
|
|
June 30, 2020
|
|
March 31, 2020
|
||||
Gross Real Estate Asset Value
|
$
|
4,295,142
|
|
|
$
|
4,431,973
|
|
Investments in Unconsolidated Entities
|
2,485
|
|
|
2,652
|
|
||
Management Comp. Value
|
230,000
|
|
|
230,000
|
|
||
Interest Rate Swap (Unrealized Loss)
|
(64,515
|
)
|
|
(56,651
|
)
|
||
Perpetual Convertible Preferred Stock
|
(125,000
|
)
|
|
(125,000
|
)
|
||
Other Assets (Liabilities), net
|
151,249
|
|
|
38,293
|
|
||
Total Debt at Fair Value
|
(2,171,440
|
)
|
|
(2,086,121
|
)
|
||
NAV
|
$
|
2,317,921
|
|
|
$
|
2,435,146
|
|
|
|
|
|
||||
Total Shares Outstanding
|
261,628,173
|
|
|
261,935,169
|
|
||
NAV per share
|
$
|
8.86
|
|
|
$
|
9.30
|
|
|
Range
|
|
Weighted Average
|
||
Cash Flow Discount Rate (discounted cash flow approach)
|
6.00%
|
|
14.00%
|
|
7.56%
|
Terminal Capitalization Rate (discounted cash flow approach)
|
5.25%
|
|
9.75%
|
|
6.85%
|
|
Share Classes
|
|
|
|
|
||||||||||||||||||||||||||
|
Class T
|
|
Class S
|
|
Class D
|
|
Class I
|
|
Class E
|
|
IPO (1)
|
|
OP Units
|
|
Total
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
NAV as of March 31, 2020 before share/unit sale/redemption activity
|
$
|
5,208
|
|
|
$
|
17
|
|
|
$
|
382
|
|
|
$
|
17,743
|
|
|
$
|
1,444,892
|
|
|
$
|
669,414
|
|
|
$
|
297,490
|
|
|
$
|
2,435,146
|
|
Fund level changes to NAV
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Unrealized gain on net assets
|
(177
|
)
|
|
(1
|
)
|
|
(14
|
)
|
|
(603
|
)
|
|
(48,954
|
)
|
|
(22,659
|
)
|
|
(10,107
|
)
|
|
(82,515
|
)
|
||||||||
Interest rate swap (unrealized loss)
|
(17
|
)
|
|
—
|
|
|
(1
|
)
|
|
(57
|
)
|
|
(4,664
|
)
|
|
(2,162
|
)
|
|
(963
|
)
|
|
(7,864
|
)
|
||||||||
Dividend accrual
|
(35
|
)
|
|
—
|
|
|
(3
|
)
|
|
(164
|
)
|
|
(13,456
|
)
|
|
(6,280
|
)
|
|
(2,782
|
)
|
|
(22,720
|
)
|
||||||||
Class specific changes to NAV
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Stockholder servicing fees/distribution fees
|
(13
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,042
|
)
|
|
(8
|
)
|
|
(1,063
|
)
|
||||||||
NAV as of June 30, 2020 before share/unit sale/redemption activity
|
$
|
4,966
|
|
|
$
|
16
|
|
|
$
|
364
|
|
|
$
|
16,919
|
|
|
$
|
1,377,818
|
|
|
$
|
637,271
|
|
|
$
|
283,630
|
|
|
$
|
2,320,984
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Unit sale/redemption activity- Dollars
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Amount sold
|
$
|
5
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
16
|
|
|
$
|
1,372
|
|
|
$
|
602
|
|
|
$
|
271
|
|
|
$
|
2,266
|
|
Amount redeemed and to be paid
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,373
|
)
|
|
(951
|
)
|
|
(4
|
)
|
|
(5,328
|
)
|
||||||||
NAV as of June 30, 2020
|
$
|
4,971
|
|
|
$
|
16
|
|
|
$
|
364
|
|
|
$
|
16,935
|
|
|
$
|
1,374,817
|
|
|
$
|
636,922
|
|
|
$
|
283,897
|
|
|
$
|
2,317,922
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
NAV as of March 31, 2020
|
553,623
|
|
|
1,800
|
|
|
40,548
|
|
|
1,889,235
|
|
|
155,197,725
|
|
|
72,307,551
|
|
|
31,944,687
|
|
|
261,935,169
|
|
||||||||
Shares/units sold
|
491
|
|
|
2
|
|
|
35
|
|
|
1,677
|
|
|
168,447
|
|
|
64,962
|
|
|
29,062
|
|
|
264,676
|
|
||||||||
Shares/units redeemed
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(468,671
|
)
|
|
(102,532
|
)
|
|
(467
|
)
|
|
(571,670
|
)
|
||||||||
Shares/units outstanding as of June 30, 2020
|
554,114
|
|
|
1,802
|
|
|
40,583
|
|
|
1,890,912
|
|
|
154,897,501
|
|
|
72,269,981
|
|
|
31,973,282
|
|
|
261,628,175
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
NAV per share as of March 31, 2020
|
$
|
9.41
|
|
|
$
|
9.40
|
|
|
$
|
9.39
|
|
|
$
|
9.39
|
|
|
$
|
9.31
|
|
|
$
|
9.26
|
|
|
|
|
|
||||
Change in NAV per share/unit
|
(0.44
|
)
|
|
(0.43
|
)
|
|
(0.44
|
)
|
|
(0.43
|
)
|
|
(0.43
|
)
|
|
(0.45
|
)
|
|
|
|
|
||||||||||
NAV per share as of June 30, 2020
|
$
|
8.97
|
|
|
$
|
8.97
|
|
|
$
|
8.95
|
|
|
$
|
8.96
|
|
|
$
|
8.88
|
|
|
$
|
8.81
|
|
|
|
|
|
|
|
Griffin Capital Essential Asset REIT, Inc.
|
|
|
|
Date: July 17, 2020
|
By:
|
/s/ Howard S. Hirsch
|
|
|
Howard S. Hirsch
|
|
|
Chief Legal Officer and Secretary
|